877 Capri Court, Oshawa

$794,000
877 Capri Court

$794,000

New
7d
Detached2-Storey

877 Capri Court, Oshawa

Total Monthly Obligation $3,986

HausQ Valuation Report
Beds
4
Baths
2
Park
2
Sqft
1100-1500
DOM
7d
Score
17
Yield
4.2%
Cash on Cash
-6.2%
Cap Rate
3.2%
5Y IRR
10.7%
10Y IRR
10.8%
Property Type-Detached
MLS® Number-E14089350
Beds-4
Bathrooms-2
Size-1100-1500 sqft
Lot Size-16985.43 SquareFeet
Listed on site-Oct 16, 2026
Style-2-Storey
Building Type-Detached
Taxes-$4,899.31 (2026)
Parking-3 - Attached
Basement-Finished, Full
Heating-Forced Air (Gas)
Brokerage-Keller Williams Energy Real Estate
Cooling-Central Air
Laundry-No
Fireplace-No
Pool-None
Facing-East
Exterior-Brick, Aluminum Siding
Roof-Asphalt Shingle
Foundation-Concrete
Sewer-Sewer
Possession-TBA
Neighbourhood-Donevan
Title-Residential Freehold

No agent assigned

Rare & Gorgeous extensive ravine lot! A special opportunity for buyers seeking a large property, natural setting and room for the family to grow - all in a convenient location. This detached four-bedroom home offers a wonderful combination of generous living space and a beautiful backdrop for relaxing or entertaining. Features of this home include 4 large bedrooms with beautiful original hardwood floors (3 original windows on 2nd level are being replaced). On the main level enjoy new vinyl flooring, new trim and an updated kitchen with quartz countertops and new stainless steel appliances. Walkout through the garden doors from the dining room to the deck overlooking the peaceful ravine and gardens. Additional living space in the basement with new flooring as well! Freshly painted throughout! Located on a peaceful mature court, this property offers a quiet setting while remaining conveniently close to Highways 401, 418 & 407, schools, recreation centre, shopping and everyday amenities.

$
$
%
%
$
$
$
(utilities, internet...)
$
%
%

Closing Costs

Mortgage Amount
$635,200
Land Transfer Taxes$12,355
Legal Fees (Est.)
$
Total cash required for closing$172,655

Total Monthly Obligation

$3,986/mo
Mortgage $3,203
Monthly Loss $3,143
Principal$843
Interest$2,360
Property Tax$408
Home Insurance$125
Variable Costs$250
Returns
Weight: 25%
Cap Rate
2.6%15
Cash-on-Cash
-10.5%1
5-Year IRR
7.3%20
10-Year IRR
8.5%
Returns Index
11.2/ 100
Growth Sentiment
Weight: 20%
%/yr
Score+50
%/yr
Score+50
%
%
Growth Index
50.0/ 100
GradeD
17/ 100
Avoid•Pass

Strategy: Buy & Hold — Weights: CFI 35% · RI 25%
RKI 20% · GI 20%

Assumptions & Inputs
$/mo
%
$
yr
%
Cash Flow
Weight: 35%
Gross Rent
$33,204/yr
NOI
$20,484/yr
Net Cash Flow
-$1,496/mo
Cash Margin
-54.1%0
Cash Flow Index
0.0/ 100
Risk Profile
Weight: 20%
DSCR
0.535
LTV Ratio
80.0%18
Vacancy Buffer
2.4 mo39
Risk Index
20.8/ 100

*This analysis is independently generated NOT provided by TREB or CREA.

Comparables

Properties near 877 Capri Court

Time

Comparables are calculated within a 3km radius based on properties sold or leased within the past 6 months. This helps you understand the current market value and potential rental yield with high precision.

Data is provided courtesy of PropTx.

The information provided herein must only be used by consumers who have a bona fide interest in the purchase, sale, or lease of real estate and may not be used for any commercial or other purpose.

Listing information is deemed reliable but not guaranteed accurate by PropTx or TRREB.

REALTOR®, REALTORS®, and the REALTOR® logo are certification marks owned by REALTOR® Canada Inc. and licensed exclusively to the Canadian Real Estate Association (CREA).

The MLS® trademark and MLS® logo are owned by CREA and identify the quality of services provided by real estate professionals who are members of CREA.

Data last updated within the past 24 hours.